Financials
Value 202020212022202320242025 TTM Selling/general/admin expenses 141.07 M138.11 M237.25 M157.37 M139.02 M166.16 M 166.16 M Research & development —————— — Operating income 842.77 M1.19 B927.32 M944.25 M927.68 M978.09 M 978.09 M Non-Operating Income, Total 781 K10.66 M1.65 M4.91 M5.53 M7.59 M 7.59 M Interest expense, net of interest capitalized 163.06 M150.61 M172.11 M239.45 M257.77 M255.37 M 255.37 M Non-Operating Income, excl. Interest Expenses -162.28 M-139.95 M-170.46 M-234.53 M-252.24 M-247.78 M -247.78 M Unusual income/expense —————— — Pretax income 662.06 M1.05 B755.63 M708.61 M675.42 M729.78 M 729.78 M Equity in earnings —————— — Taxes 145.92 M242.25 M189.59 M170.94 M156.66 M186.94 M 186.94 M Non-controlling/minority interest 230 K313 K696 K344 K105 K231 K 231 K After tax other income/expense —————— — Net income before discontinued operations 515.91 M802.94 M565.34 M537.32 M518.65 M542.61 M 542.61 M Discontinued operations —————— — Net income 515.91 M802.94 M565.34 M537.32 M518.65 M542.61 M 542.61 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 515.91 M802.94 M565.34 M537.32 M518.65 M542.61 M 542.61 M Basic earnings per share (Basic EPS) 2.924.793.583.573.573.83 3.83 Diluted earnings per share (Diluted EPS) 2.884.723.533.533.533.8 3.8 Average basic shares outstanding 176.71 M167.54 M157.71 M150.56 M145.27 M141.6 M 567.93 M Diluted shares outstanding 178.99 M170.11 M160.13 M152.35 M146.78 M142.69 M 572.4 M EBITDA 912.08 M1.27 B1.03 B1.13 B1.13 B1.19 B 1.19 B EBIT 756.78 M1.11 B855.98 M877.37 M862.67 M910 M 922.42 M Cost of revenue 2.53 B2.84 B2.95 B3.01 B3.1 B3.17 B 3.17 B Other cost of goods sold —————— — Depreciation & amortization (cash flow) 155.3 M159.31 M175.33 M251.08 M270.35 M284.31 M 269.92 M